Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.65% first-year return on $430k initial cash invested.
-24.65%
Cash On Cash
1.45%
Cap Rate
0.23
DSCR
$6,667
Rent
-$8,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,667 income − $15,502 expenses = $8,835 out of pocket
Investment Breakdown
|
Purchase Price
$2048k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$430k
Downpayment
20%
$410k
Closing costs
1%
$20,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,667
Total Expenses
$15,502
Mortgage P&I
165%
$10,976
Property Taxes
31%
$2,060
Home Insurance
11%
$733
HOA
0%
$0
Property Management
10%
$667
CapEx
5%
$333
Vacancy
6%
$400
Maintenance
5%
$333
Other
0%
$0